Valuation Procter & Gamble Company

Stocks

Real-time Estimate Cboe BZX Other stock markets 00:57:32 06/08/2026 HKT			5-day change	1st Jan Change
146.02 ^USD	-1.34%		-0.13%	+1.81%

06:24pm	Deals of the day-Mergers and acquisitions	RE
11:33am	P&G to Buy Wellness Company Thorne From LVMH-backed L Catterton	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	330,340	344,995	357,647	389,234	373,532	344,656	-	-
Change	-	4.44%	3.67%	8.83%	-4.03%	-7.73%	-	-
Enterprise Value (EV) ¹	352,040	369,274	384,008	412,212	398,484	365,662	368,994	367,922
Change	-	4.9%	3.99%	7.34%	-3.33%	-8.24%	0.01%	-0.29%
P/E	24.5x	24.7x	25.7x	27.4x	24.5x	22.2x	21.5x	20.1x
PBR	7.03x	7.35x	7.66x	8.06x	7.48x	6.54x	6.25x	6x
PEG	-	4.38x	16.59x	13.47x	3.01x	13.14x	14.16x	2.86x
Capitalization / Revenue	4.34x	4.3x	4.36x	4.63x	4.43x	3.92x	3.88x	3.77x
EV / Revenue	4.62x	4.61x	4.68x	4.91x	4.73x	4.2x	4.16x	4.02x
EV / EBITDA	17x	17.9x	18.4x	18x	17.1x	15.5x	15.2x	14.4x
EV / EBIT	19.6x	20.7x	21.2x	20.6x	19.5x	17.8x	17.6x	16.7x
EV / FCF	22.6x	27.2x	27.9x	24.9x	27.3x	24.1x	23.2x	22.1x
FCF Yield	4.43%	3.67%	3.59%	4.01%	3.67%	4.14%	4.31%	4.53%
Dividend per Share ²	3.242	3.523	3.681	3.829	4.076	4.259	4.432	4.611
Rate of return	2.4%	2.45%	2.43%	2.32%	2.56%	2.9%	2.99%	3.12%
EPS ²	5.5	5.81	5.9	6.02	6.51	6.62	6.892	7.376
Distribution rate	58.9%	60.6%	62.4%	63.6%	62.6%	64.3%	64.3%	62.5%
Net sales ¹	76,118	80,187	82,006	84,039	84,284	87,032	88,748	91,484
EBITDA ¹	20,721	20,620	20,848	22,884	23,303	23,657	24,351	25,606
EBIT ¹	17,986	17,813	18,134	19,988	20,456	20,497	20,998	22,059
Net income ¹	14,306	14,742	14,653	14,879	15,974	16,046	16,584	17,578
Net Debt ¹	21,700	24,279	26,361	22,978	24,952	24,196	24,338	23,267
Reference price ²	134.93	143.79	151.74	164.92	159.32	148.01	148.01	148.01
Nbr of stocks (in thousands)	2,448,233	2,399,297	2,356,969	2,360,135	2,344,542	2,328,599	-	-
Announcement Date	30/7/21	29/7/22	28/7/23	30/7/24	29/7/25	29/7/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.8x	4.24x	15.52x	2.88%	345B
UNILEVER PLC	18.24x	2.77x	12.23x	3.45%	137B
COLGATE-PALMOLIVE COMPANY	25.16x	3.76x	15.81x	2.29%	73.76B
HINDUSTAN UNILEVER LIMITED	43.48x	7.01x	30.4x	2.12%	51.78B
KENVUE INC.	20.63x	2.88x	11.93x	4.33%	37.54B
ESTEE LAUDER	84.11x	2.48x	14.94x	1.62%	31.47B
BEIERSDORF	18.42x	1.33x	7.94x	1.29%	19.68B
ESSITY AB	16x	1.54x	8.76x	3.31%	19.68B
KAO CORPORATION	21.31x	1.53x	9.79x	2.43%	18.47B
GODREJ CONSUMER PRODUCTS LIMITED	44.94x	6.5x	31.07x	1.62%	11.38B
Average	31.41x	3.40x	15.84x	2.53%	74.59B
Weighted average by Cap.	25.65x	3.79x	15.49x	2.83%